NHL Buyout Calculator

Oliver Ekman-Larsson

#95
age33
posD
shotl
h6'2"
w192lbs
Birthdate
Jul 17, 1991
Player Profile

If Oliver Ekman-Larsson was bought out prior to the 2023-2024 season.

Total Cost

$29,000,000$29.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$19,333,333$19.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,416,667$2.42M
 $19,333,333$19.33M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
23/24
26/27
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2026-27
Buyout Length 8
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
Oliver Ekman-Larsson
 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
 $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M - - - -
Base Salary
 ($10,500,000$10.50M) ($8,000,000$8.00M) ($5,250,000$5.25M) ($5,250,000$5.25M) (-) (-) (-) (-)
Total Salary ($10,500,000$10.50M) ($8,000,000$8.00M) ($5,250,000$5.25M) ($5,250,000$5.25M) (-) (-) (-) (-)
Signing Bonus - - - - - - - -
Annual Buyout Cost $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M
Canucks logo.
Actual Cap Hit
$146,667$147K
$2,346,667$2.35M
$4,766,667$4.77M
$4,766,667$4.77M
$2,126,667$2.13M
$2,126,667$2.13M
$2,126,667$2.13M
$2,126,667$2.13M
Canucks logo.
Savings
88.0%
$7,113,333$7.11M
$4,913,333$4.91M
$2,493,333$2.49M
$2,493,333$2.49M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
Hockey Club logo.
Actual Cap Hit
$20,000$20K
$320,000$320K
$650,000$650K
$650,000$650K
$290,000$290K
$290,000$290K
$290,000$290K
$290,000$290K
Hockey Club logo.
Savings 12.0%
$970,000$970K
$670,000$670K
$340,000$340K
$340,000$340K
$-290,000$-290K
$-290,000$-290K
$-290,000$-290K
$-290,000$-290K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2028 Standard Contract
4yrs
value$14,000,000$14.00M
cap hit$3,500,000$3.50M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M UFAage 36
AAV $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M
Base $1,000,000$1.00M $1,500,000$1.50M $1,500,000$1.50M $3,000,000$3.00M
Performance Bonuses - - - -
Signing Bonuses $3,500,000$3.50M $2,000,000$2.00M $1,500,000$1.50M -
Total Salary $4,500,000$4.50M $3,500,000$3.50M $3,000,000$3.00M $3,000,000$3.00M
Minors Salary
$4,500,000$4.50M
$3,500,000$3.50M
$3,000,000$3.00M
$3,000,000$3.00M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
16 Team No Trade List
PuckPedia logo.
Feb 09
PuckPedia
Today was a busy day on the transaction wire as many teams sent players down ahead of the #4nations. This will allow the teams to accrue cap space over the break as for cap purposes the days count like regular in-season days t.co/gjOvqd9OMq
PuckPedia logo.
Feb 09
PuckPedia
RT @FriedgeHNIC: Quinn Hughes is officially out of the 4 Nations. Was an agonizing decision for him. Badly wanted to play, but Canucks ne…
Advertisement
Advertisement
Advertisement